%
CapRateCity
Free cap rate calculators for every US market
← All markets

Cap Rate Analysis: Waco, TX

Investment metrics, interactive calculators, and data-driven analysis for Waco rental properties.

Challenging for pure cash flow
Based on $205,000 median price and $1,150/mo median rent
Est. Cap Rate
3.81%
1% Rule
0.56%
Fails
GRM
14.9x
Price / Income
4.8x

Market Data

Median Home Price$205,000
Median Monthly Rent$1,150
Property Tax Rate1.7%
Population143,006
Population Growth0.9% / yr
Median Household Income$42,800
Vacancy Rate6.2%
Annual Appreciation2.5%

Cap Rate Calculator — Waco

Pre-filled with Waco medians. Adjust to match a specific property.

Property Details
$
$
3–8% typical
%
Monthly Expenses
1.7% rate
$
$
8–10% of rent
$
8–12% of rent
$
Cap Rate
3.01%Low
Net Operating Income ÷ Purchase Price
NOI / Year
$6,164
net operating income
Gross Rent Multiplier
14.9x
Good (<15)
1% Rule
0.56%
✗ Fails
Monthly Cash Flow
$514
before debt service
Annual Breakdown
Gross Rental Income$13,800
Less Vacancy−$856
Effective Income$12,944
Less Operating Expenses−$6,780
Net Operating Income$6,164

Cash-on-Cash Return — Waco

Factor in financing to see your actual return on invested capital in Waco.

$
$51,250
%
%
years
$
taxes + ins + maint + mgmt
$
$
Cash-on-Cash Return
-7.01%Weak
Annual Cash Flow ÷ Total Cash Invested
Total Cash Invested
$57,400
$51,250 down + $6,150 closing
Monthly Mortgage
$1,002
on $154K loan
Monthly Cash Flow
$-335
after all expenses
Annual Cash Flow
$-4,024
before taxes
Cash Flow Breakdown
Monthly Rent$1,150
Less Expenses−$483
Less Mortgage−$1,002
Monthly Cash Flow$-335

Is Waco a Good Place to Invest in Rental Property?

Waco, TX has a population of 143,006 and has been growing at 0.9% annually — roughly in line with national trends, meaning demand is stable but not exceptional. The median home price of $205,000 paired with median rents of $1,150/mo produces an estimated cap rate of 3.81%.

Property taxes at 1.7% are notably high and represent a significant drag on cash flow — model this expense carefully, as it can make or break a deal. The vacancy rate of 6.2% is moderate and within normal parameters for a healthy rental market.

At a price-to-income ratio of 4.8x, homes cost about 4.8 times the local median income of $42,800. This moderate ratio indicates a balanced rent-vs-buy market. Home values have appreciated at roughly 2.5% annually. Steady appreciation means total returns will be primarily cash flow-driven — the more sustainable model for long-term wealth building.

Bottom line: At current median prices, Waco is challenging for pure cash flow investing. Consider BRRRR strategies with below-market purchases, or look at neighboring metros with stronger price-to-rent ratios.

Run a BRRRR analysis for Waco
Model a buy-rehab-refinance deal with Waco data pre-loaded.
Open BRRRR Calculator →